SCP-6437 Unknown ~ medium confidence
SCP-6437
Expected annual
$14.8M
One-time setup
$6.0M
Annual recurring
$13.9M
Personnel
12
One-time setup costs for specialized labs, equipment, and secure facilities are roughly $6.0M; ongoing annual operations are dominated by a $10M/year replacement/reserve contribution plus MTF payroll and recurring operational expenses, totaling ~$13.88M/year.
🏗️ One-Time Capital Costs Total: $6.0M
Initial Research And Lab Setup $3.5M
[#11, #20] Dedicated amnestic production lab setup and initial research program into the explosive agent (combined estimate).
Facilities $1.7M
[#10, #16, #17] Vault installation, physical-security upgrades, and long-term storage facility construction (aggregated estimate).
Equipment $700K
[#3, #23] Art-handling/EOD kits, evidence containers, dedicated vehicles, and one-time IT/secure-communications hardware setup.
Initial Training And Certification $100K
[#4] Initial intensive training and certification for Psi-64 operators (one-time cost).
🔄 Annual Recurring Costs Total: $13.9M/yr
Replacement Reserve Fund $10.0M/yr
[#9, #24] Annual contribution to a reserve fund for full replacement/insurance payouts and contingency for widespread/catastrophic exposure.
Staff Wages $1.4M/yr
[#1] Dedicated rapid-response MTF unit payroll (12 operators at ~$120k fully-loaded each).
Research And Monitoring $570K/yr
[#5, #7, #20, #21, #27] Forensic lab analysis, conservation/restoration baseline, ongoing explosive-agent research, surveillance/monitoring analysts, and documentation/archiving.
Cover Story And Legal $350K/yr
[#13, #14, #22] Media-manipulation campaigns, legal retainers, PR damage-control and re-opening event costs (baseline retainer and modest operations budget).
Facilities Maintenance $250K/yr
[#10, #16, #17] Vault/storage maintenance, security system upkeep, and long-term storage operating costs.
Logistics And Transport $250K/yr
[#2, #18, #19] Per-deployment mobilization (flights/charter/hotels), international liaison/logistics, and high-value couriering/insurance baseline.
Institution Compensation $200K/yr
[#15] Payments/compensation to cooperating institutions (hush payments, reimbursements, expedited compensations) aggregated annual budget.
Exhibit Opportunity Costs $200K/yr
[#28] Baseline estimate for lost ticket revenue, reimbursements, and temporary closures aggregated across incidents.
Amnestic Administration Logistics $150K/yr
[#12] Field administration logistics, medical oversight, follow-up assessments, and aftercare for treated civilians.
Training And Certification $125K/yr
[#4] Annual refresher training, EOD/forensics/amnestic protocols and media/legal coordination refreshers.
Amnestic Production $100K/yr
[#11] Ongoing production costs for memetic/chemical amnestics (per-dose production aggregated to annual estimate).
Replica Commissioning $75K/yr
[#8] Commissioning high-quality replicas/temporary replacements for public display to conceal damage.
Victim Witness Compensation $50K/yr
[#29] Counseling, medical follow-up, and compensation for witnesses/victims (aggregate baseline).
Audit And Compliance $50K/yr
[#30] Periodic audit, compliance, and cover-maintenance operations.
Supplies And Consumables $30K/yr
[#6, #26] PPE, decontamination, hazardous-waste disposal, and small consumables for incidents.
It And Secure Comms $20K/yr
[#23] Recurring hosting/maintenance for encrypted comms and secure data storage.
Public Safety Coordination $20K/yr
[#25] Coordination with public health/public-safety agencies and cover messaging (baseline liaison costs).
Cost Scenarios
📊 Baseline (baseline) $13.9M/yr
69.5% probability / year
Normal year with routine monitoring, occasional small incidents, and annual reserve contribution; no major breaches or mass exposure.
isolated_small_incidents no major public exposure normal operations
🚨 Minor Incident $14.1M/yr
25.0% probability / year +$250K vs baseline
One localized incident (small gallery or restaurant) requiring mobilization, conservation, amnestic administration, and limited PR/legal response.
small/local exhibit targeted limited media attention single deployment required
🚨 Major Incident $20.6M/yr
5.0% probability / year +$6.7M vs baseline
Major museum/masterpiece is damaged during a high-profile event requiring international deployment, replacement/reserve payout, substantial PR/legal response, and intensive restoration.
major museum masterpiece damaged international deployment high-profile media exposure
🚨 Catastrophic Exposure $113.9M/yr
0.5% probability / year +$100.0M vs baseline
Multiple simultaneous manifestations hitting several high-value works, widespread public exposure and legal fallout requiring large reserve draw and expanded operations.
simultaneous multi-site manifestations major public/political exposure massive litigation/replacement needs
👥 Personnel 12 total
Role Count Notes
Security Officer / MTF Agent 12 [#1] Dedicated rapid-response Psi-64 operators covered by the staff_wages estimate (12 operators at ~$120k fully-loaded each).
📋 Confidence Notes
Analyst notes provide detailed line items and ranges, enabling reasonable aggregation, but large uncertainties remain around replacement values, frequency of major incidents, and required reserve draw — hence medium confidence.
← SCP-6436 ↑ All SCPs SCP-6438 →